This math is off because the vast majority of Silver sponsors are at $10k, and some of the sponsors at all levels are in-kind, meaning we get something other than cash from them.
In 2019 we spent $3.35M in cash (we came in a little under our projected budget of $3.6M). We raised $3.82M in cash between sponsors, grants, and individual giving.